0.1060
+0.0010
+(0.95%)
At close: 4:59:43 PM GMT+13
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
66,552.0000
--
74,324.0000
64,218.0000
36,880.0000
Cost of Revenue
46,564.0000
--
53,734.0000
46,345.0000
26,332.0000
Gross Profit
19,988.0000
--
20,590.0000
17,873.0000
10,548.0000
Operating Expense
22,853.0000
--
21,560.0000
17,645.0000
13,857.0000
Operating Income
-2,865.0000
--
-970.0000
228.0000
-3,309.0000
Net Non Operating Interest Income Expense
-1,263.0000
--
-322.0000
-196.0000
-382.0000
Other Income Expense
817.0000
--
137.0000
-588.0000
1,716.0000
Pretax Income
-3,311.0000
--
-1,155.0000
-556.0000
-1,975.0000
Tax Provision
223.0000
--
-4,415.0000
-5,981.0000
179.0000
Net Income Common Stockholders
-3,534.0000
--
3,260.0000
5,425.0000
-2,154.0000
Basic EPS
-0.01
-0.01
0.01
0.01
-0.01
Diluted EPS
-0.01
-0.01
0.01
0.01
-0.01
Basic Average Shares
431,853.0060
431,853.0060
432,198.3990
431,914.6200
431,914.6200
Diluted Average Shares
431,853.0060
431,853.0060
446,575.3420
441,056.9110
431,914.6200
Net Income from Continuing & Discontinued Operation
-3,534.0000
--
3,260.0000
5,425.0000
-2,154.0000
Normalized Income
-3,534.0000
--
3,260.0000
5,707.9600
-1,825.6800
Interest Income
59.0000
--
64.0000
11.0000
7.0000
Interest Expense
1,322.0000
--
386.0000
207.0000
389.0000
Net Interest Income
-1,263.0000
--
-322.0000
-196.0000
-382.0000
EBIT
-1,989.0000
--
-769.0000
-349.0000
-1,586.0000
EBITDA
1,065.0000
--
1,677.0000
2,244.0000
741.0000
Reconciled Cost of Revenue
46,564.0000
--
53,734.0000
46,345.0000
26,332.0000
Reconciled Depreciation
3,054.0000
--
2,446.0000
2,593.0000
2,327.0000
Net Income from Continuing Operation Net Minority Interest
-3,534.0000
--
3,260.0000
5,425.0000
-2,154.0000
Total Unusual Items Excluding Goodwill
--
--
--
-393.0000
-456.0000
Total Unusual Items
--
--
--
-393.0000
-456.0000
Normalized EBITDA
1,065.0000
--
1,677.0000
2,637.0000
1,197.0000
Tax Rate for Calcs
0.0003
--
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
--
--
--
-110.0400
-127.6800
12/31/2020 - 3/8/2001
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade